[UMS] YoY Quarter Result on 30-Jun-2004 [#3]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 67.9%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 16,725 16,615 15,135 14,262 12,130 10,691 12,717 4.66%
PBT 2,813 2,424 1,656 2,282 2,165 2,008 2,472 2.17%
Tax -462 -833 -763 -1,011 -682 -617 -648 -5.48%
NP 2,351 1,591 893 1,271 1,483 1,391 1,824 4.31%
-
NP to SH 2,321 1,580 862 1,271 1,483 1,391 1,824 4.09%
-
Tax Rate 16.42% 34.36% 46.07% 44.30% 31.50% 30.73% 26.21% -
Total Cost 14,374 15,024 14,242 12,991 10,647 9,300 10,893 4.72%
-
Net Worth 81,031 76,149 70,342 68,438 64,601 61,641 39,590 12.67%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 586 - - - -
Div Payout % - - - 46.15% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 81,031 76,149 70,342 68,438 64,601 61,641 39,590 12.67%
NOSH 40,719 40,721 40,660 40,737 40,630 40,553 39,590 0.46%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.06% 9.58% 5.90% 8.91% 12.23% 13.01% 14.34% -
ROE 2.86% 2.07% 1.23% 1.86% 2.30% 2.26% 4.61% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 41.07 40.80 37.22 35.01 29.85 26.36 32.12 4.17%
EPS 5.70 3.88 2.12 3.12 3.65 3.43 4.49 4.05%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 1.99 1.87 1.73 1.68 1.59 1.52 1.00 12.14%
Adjusted Per Share Value based on latest NOSH - 40,737
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 39.99 39.73 36.19 34.10 29.01 25.57 30.41 4.66%
EPS 5.55 3.78 2.06 3.04 3.55 3.33 4.36 4.10%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 1.9377 1.821 1.6821 1.6366 1.5448 1.474 0.9467 12.67%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.83 0.71 0.84 0.87 0.96 1.06 0.95 -
P/RPS 2.02 1.74 2.26 2.49 3.22 4.02 2.96 -6.16%
P/EPS 14.56 18.30 39.62 27.88 26.30 30.90 20.62 -5.63%
EY 6.87 5.46 2.52 3.59 3.80 3.24 4.85 5.97%
DY 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.49 0.52 0.60 0.70 0.95 -12.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 14/09/06 22/08/05 26/08/04 26/08/03 28/08/02 29/08/01 -
Price 0.87 0.72 0.80 0.81 1.04 1.01 1.22 -
P/RPS 2.12 1.76 2.15 2.31 3.48 3.83 3.80 -9.26%
P/EPS 15.26 18.56 37.74 25.96 28.49 29.45 26.48 -8.77%
EY 6.55 5.39 2.65 3.85 3.51 3.40 3.78 9.59%
DY 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.46 0.48 0.65 0.66 1.22 -15.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment